Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$137,075Cash toward the purchase price.
Closing costs + prepaids$16,993Not just lender fees.
Before credits & paid funds$154,068The complete starting cash picture.
Estimated remaining funds due at closing
$154,068No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$137,075.05
Your down payment$137,075.05
Closing costs + prepaids$16,993.34
Total buyer cash needed$154,068.40
Remaining funds due$154,068.40
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,990.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,938.50
Initial HOA (3 months)$303.00
Prepaid interest, first (26 days)$2,286.84
Fees + prepaids$16,993.34
Your down payment is the seller’s equity. You take over the $461,925 balance, so the rest of the $599,000 price is paid at closing. A second mortgage can cover part of it. $154,068.40 is due at closing. Uses and sources reconcile at $615,993.34 each. Not a Closing Disclosure.